Budget Example

 

 

Income Source

Actual

Budgeted

Over/Under

Job

389

390

-1

Gifts

0

0

0

Other

30

50

-20

Total Income

419

440

-21

 

 

 

 

Expenses

 

 

 

Car Payment

89

69

0

Gas

47

45

2

Insurance

39

39

0

Repair

0

25

25

Gym membership

20

20

0

Cell Phone

29

25

-4

Meals out/coffees

62

50

-12

Music

15

10

-5

Entertainment/Movies

40

30

10

Clothes/Hair/Personal

27

25

2

Other

20

32

-12

 

 

 

 

Savings

40

40

0

 

 

 

 

Total Expenses

428

410

-18

 

 

 

 

Income Less Expenses

-9